Nifty
Sensex
:
:
18633.85
62969.13
35.20 (0.19%)
122.75 (0.20%)

Fertilizers

Rating :
60/99

BSE: 523630 | NSE: NFL

70.35
29-May-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 70.25
  • 71.90
  • 69.25
  • 69.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3267522
  •  2304.29
  •  89.70
  •  38.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,452.20
  • 4.93
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,592.95
  • N/A
  • 1.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.71%
  • 0.45%
  • 11.02%
  • FII
  • DII
  • Others
  • 0.54%
  • 12.08%
  • 1.20%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.96
  • 12.14
  • 6.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.53
  • 1.58
  • -7.61

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -12.65
  • -17.79

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.27
  • 6.08
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.90
  • 1.02
  • 1.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.62
  • 8.31
  • 8.23

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
10,137.34
5,091.71
99.09%
6,756.69
3,690.70
83.07%
6,454.65
2,632.54
145.19%
4,442.29
2,961.17
50.02%
Expenses
9,200.32
4,962.50
85.40%
6,571.87
3,510.61
87.20%
6,174.04
2,535.78
143.48%
4,263.05
2,846.49
49.77%
EBITDA
937.02
129.21
625.19%
184.82
180.09
2.63%
280.61
96.76
190.01%
179.24
114.68
56.30%
EBIDTM
9.24%
2.54%
2.74%
4.88%
4.35%
3.68%
4.03%
3.87%
Other Income
33.05
0.74
4,366.22%
7.89
10.49
-24.79%
7.68
7.84
-2.04%
7.96
12.12
-34.32%
Interest
94.11
33.73
179.01%
72.70
33.67
115.92%
51.20
27.47
86.39%
38.09
52.48
-27.42%
Depreciation
89.63
84.67
5.86%
87.30
82.26
6.13%
86.99
82.16
5.88%
85.46
77.63
10.09%
PBT
786.33
11.55
6,708.05%
32.71
74.65
-56.18%
150.10
-5.03
-
63.65
-3.31
-
Tax
197.71
2.91
6,694.16%
7.96
18.88
-57.84%
38.50
-0.65
-
15.48
-0.27
-
PAT
588.62
8.64
6,712.73%
24.75
55.77
-55.62%
111.60
-4.38
-
48.17
-3.04
-
PATM
5.81%
0.17%
0.37%
1.51%
1.73%
-0.17%
1.08%
-0.10%
EPS
11.29
-0.47
-
0.30
0.33
-9.09%
2.56
-1.92
-
0.12
-0.19
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
27,790.97
15,857.09
11,905.66
13,135.36
12,429.13
8,942.54
7,600.08
7,757.24
8,519.69
Net Sales Growth
93.31%
33.19%
-9.36%
5.68%
38.99%
17.66%
-2.03%
-8.95%
 
Cost Of Goods Sold
17,701.05
9,171.48
6,350.29
7,013.64
6,463.56
4,252.03
3,354.13
3,481.95
4,270.48
Gross Profit
10,089.92
6,685.61
5,555.37
6,121.72
5,965.57
4,690.51
4,245.95
4,275.29
4,249.21
GP Margin
36.31%
42.16%
46.66%
46.60%
48.00%
52.45%
55.87%
55.11%
49.88%
Total Expenditure
26,209.28
15,277.70
10,988.93
12,274.85
11,417.72
8,406.90
7,042.75
7,204.94
8,135.18
Power & Fuel Cost
-
4,048.37
2,555.48
3,129.76
3,138.60
2,414.92
2,229.04
2,440.57
2,609.35
% Of Sales
-
25.53%
21.46%
23.83%
25.25%
27.00%
29.33%
31.46%
30.63%
Employee Cost
-
648.90
626.33
599.32
556.01
724.77
488.08
457.18
475.44
% Of Sales
-
4.09%
5.26%
4.56%
4.47%
8.10%
6.42%
5.89%
5.58%
Manufacturing Exp.
-
349.92
307.44
324.94
292.21
252.77
272.58
253.86
642.79
% Of Sales
-
2.21%
2.58%
2.47%
2.35%
2.83%
3.59%
3.27%
7.54%
General & Admin Exp.
-
144.69
126.58
123.81
107.27
102.19
98.19
76.50
77.36
% Of Sales
-
0.91%
1.06%
0.94%
0.86%
1.14%
1.29%
0.99%
0.91%
Selling & Distn. Exp.
-
850.79
941.13
1,023.63
803.09
613.08
554.84
456.66
26.24
% Of Sales
-
5.37%
7.90%
7.79%
6.46%
6.86%
7.30%
5.89%
0.31%
Miscellaneous Exp.
-
63.55
81.68
59.75
56.98
47.14
45.89
38.22
33.52
% Of Sales
-
0.40%
0.69%
0.45%
0.46%
0.53%
0.60%
0.49%
0.39%
EBITDA
1,581.69
579.39
916.73
860.51
1,011.41
535.64
557.33
552.30
384.51
EBITDA Margin
5.69%
3.65%
7.70%
6.55%
8.14%
5.99%
7.33%
7.12%
4.51%
Other Income
56.58
37.14
33.34
59.27
57.09
109.07
175.41
252.87
347.52
Interest
256.10
137.16
294.34
409.21
320.10
236.58
322.69
433.31
614.75
Depreciation
349.38
334.55
312.27
374.43
285.03
73.30
85.17
86.66
72.56
PBT
1,032.79
144.82
343.46
136.14
463.37
334.83
324.88
285.20
44.72
Tax
259.65
36.62
93.83
-81.70
164.92
122.06
116.72
89.80
18.48
Tax Rate
25.14%
25.29%
27.32%
32.33%
35.59%
36.45%
35.93%
31.49%
41.32%
PAT
773.14
-95.01
237.08
-171.01
298.45
212.77
208.16
195.40
26.24
PAT before Minority Interest
773.14
-95.01
237.08
-171.01
298.45
212.77
208.16
195.40
26.24
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.78%
-0.60%
1.99%
-1.30%
2.40%
2.38%
2.74%
2.52%
0.31%
PAT Growth
1,256.62%
-
-
-
40.27%
2.21%
6.53%
644.66%
 
EPS
15.76
-1.94
4.83
-3.49
6.08
4.34
4.24
3.98
0.53

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
2,047.08
2,140.19
1,902.24
2,210.37
1,985.55
1,824.80
1,689.15
4,854.01
Share Capital
490.58
490.58
490.58
490.58
490.58
490.58
490.58
490.58
Total Reserves
1,556.50
1,649.61
1,411.66
1,719.79
1,494.97
1,334.22
1,198.57
4,363.43
Non-Current Liabilities
2,830.00
3,011.51
3,129.16
3,160.48
3,109.35
3,192.09
4,130.57
1,945.16
Secured Loans
629.73
648.01
596.85
279.62
114.64
172.35
985.99
1,784.90
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
205.68
201.47
204.98
178.00
155.71
150.09
134.83
189.05
Current Liabilities
5,631.03
3,278.65
9,504.62
8,532.65
4,531.66
5,163.27
6,165.27
6,588.12
Trade Payables
1,445.66
730.17
896.66
621.03
491.08
405.44
306.80
174.42
Other Current Liabilities
1,496.07
1,101.77
1,043.34
1,571.71
926.53
1,494.39
1,484.28
1,324.09
Short Term Borrowings
2,435.43
1,135.11
7,333.77
6,122.11
2,890.43
3,153.73
4,295.32
5,002.27
Short Term Provisions
253.87
311.60
230.85
217.80
223.62
109.71
78.87
87.34
Total Liabilities
10,508.11
8,430.35
14,536.02
13,903.50
9,626.56
10,180.16
11,984.99
13,387.29
Net Block
4,228.50
3,613.96
3,725.58
3,993.45
4,079.53
4,058.53
4,258.60
4,443.31
Gross Block
6,361.75
5,419.75
5,219.95
5,115.62
4,926.49
4,602.76
4,530.50
7,227.19
Accumulated Depreciation
2,133.25
1,805.79
1,494.37
1,122.17
846.96
544.23
271.90
2,783.88
Non Current Assets
4,715.18
4,983.85
4,720.37
4,408.54
4,378.52
4,385.78
5,174.59
6,107.08
Capital Work in Progress
138.49
862.43
656.30
133.38
64.26
50.57
32.62
39.00
Non Current Investment
257.02
416.40
322.86
265.07
216.87
151.63
22.87
0.00
Long Term Loans & Adv.
79.81
78.83
6.90
7.90
9.69
12.52
852.39
30.73
Other Non Current Assets
10.32
11.12
8.73
8.74
8.17
112.53
8.11
1,594.04
Current Assets
5,792.93
3,446.50
9,815.65
9,494.96
5,248.04
5,794.38
6,810.40
7,280.21
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
2,255.29
438.03
1,276.48
1,586.04
525.94
575.15
485.60
285.00
Sundry Debtors
2,799.92
2,634.09
7,735.33
7,155.76
3,924.38
4,267.43
4,802.77
5,028.95
Cash & Bank
28.81
42.22
22.20
19.06
9.82
8.30
6.97
5.25
Other Current Assets
708.91
222.31
309.63
219.29
787.90
943.50
1,515.06
1,961.01
Short Term Loans & Adv.
262.76
109.85
472.01
514.81
661.39
854.41
1,381.97
149.29
Net Current Assets
161.90
167.85
311.03
962.31
716.38
631.11
645.13
692.09
Total Assets
10,508.11
8,430.35
14,536.02
13,903.50
9,626.56
10,180.16
11,984.99
13,387.29

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-1,029.15
7,021.25
-319.19
-2,703.09
1,661.14
2,452.91
1,848.38
303.67
PBT
-58.39
330.91
-262.76
458.89
334.82
324.64
286.81
44.72
Adjustment
276.85
432.97
500.29
408.20
214.62
263.66
303.50
373.74
Changes in Working Capital
-1,194.01
6,275.43
-513.30
-3,482.66
1,202.81
1,938.18
1,312.83
-113.85
Cash after chg. in Working capital
-975.55
7,039.31
-275.77
-2,615.57
1,752.25
2,526.48
1,903.14
304.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-53.60
-18.06
-43.42
-87.52
-91.11
-73.57
-54.76
-0.94
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-129.30
-496.68
-809.74
-309.85
-345.78
-201.46
-86.79
-88.57
Net Fixed Assets
-218.06
-405.93
-627.25
-258.25
-337.42
-90.21
2,703.07
Net Investments
-43.83
-106.09
-67.84
-55.00
-93.25
-110.00
-13.00
Others
132.59
15.34
-114.65
3.40
84.89
-1.25
-2,776.86
Cash from Financing Activity
1,144.94
-6,504.77
1,131.86
3,022.07
-1,313.98
-2,250.29
-1,759.97
-214.33
Net Cash Inflow / Outflow
-13.51
19.80
2.93
9.13
1.38
1.16
1.62
0.77
Opening Cash & Equivalents
39.33
19.53
16.60
7.49
6.11
4.95
3.33
4.48
Closing Cash & Equivalent
25.82
39.33
19.53
16.62
7.49
6.11
4.95
5.25

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
41.73
43.63
38.78
45.06
40.47
37.20
34.43
98.94
ROA
-1.00%
2.06%
-1.20%
2.54%
2.15%
1.88%
1.54%
0.20%
ROE
-4.54%
11.73%
-8.32%
14.23%
11.17%
11.85%
5.97%
0.54%
ROCE
1.70%
8.91%
1.68%
11.42%
10.38%
9.40%
7.07%
5.28%
Fixed Asset Turnover
2.69
2.24
2.54
2.48
1.88
1.67
1.33
1.18
Receivable days
62.54
158.95
206.89
162.69
166.96
216.57
230.22
214.61
Inventory Days
31.00
26.28
39.77
31.01
22.44
25.33
18.04
12.16
Payable days
43.30
46.75
22.94
16.16
19.63
18.48
11.81
7.93
Cash Conversion Cycle
50.24
138.48
223.73
177.54
169.77
223.42
236.45
218.84
Total Debt/Equity
1.55
0.88
4.26
2.92
1.54
2.27
3.63
1.57
Interest Cover
0.57
2.12
0.38
2.45
2.42
2.01
1.66
1.07

News Update:


  • National Fertilizers records 11.69% rise in urea production during 2022-23
    3rd Apr 2023, 17:53 PM

    On sales front, the company achieved total fertilizer sale of over 66.72 lakh MT, which is best-ever sales performance of the company

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.